[MYEG] QoQ Quarter Result on 31-Dec-2008 [#2]

Stock
[MYEG] MY E.G. SERVICES BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2009
Quarter
31-Dec-2008 [#2]
Profit Trend
QoQ- 13.0%
YoY- 26.19%
Quarter Report
Latest QR
Upcoming QR
MYEG's Result
MYEG's Financial Summary
View:
Show?
Quarter Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 13,598 13,769 13,221 13,247 12,243 12,084 12,115 7.99%
PBT 4,517 4,149 4,244 4,724 4,198 4,119 4,199 4.98%
Tax -47 -35 -42 -26 -47 -13 -14 124.04%
NP 4,470 4,114 4,202 4,698 4,151 4,106 4,185 4.48%
-
NP to SH 4,480 4,123 4,212 4,702 4,161 4,112 4,187 4.60%
-
Tax Rate 1.04% 0.84% 0.99% 0.55% 1.12% 0.32% 0.33% -
Total Cost 9,128 9,655 9,019 8,549 8,092 7,978 7,930 9.82%
-
Net Worth 78,720 68,323 71,002 6,759,124 5,513,325 50,114 0 -
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - 2,709 2,767 2,703 1,196 - - -
Div Payout % - 65.71% 65.71% 57.50% 28.75% - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 78,720 68,323 71,002 6,759,124 5,513,325 50,114 0 -
NOSH 640,000 589,000 601,714 587,749 260,062 256,999 220,368 103.42%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 32.87% 29.88% 31.78% 35.46% 33.91% 33.98% 34.54% -
ROE 5.69% 6.03% 5.93% 0.07% 0.08% 8.21% 0.00% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 2.12 2.34 2.20 2.25 4.71 4.70 5.50 -47.00%
EPS 0.70 0.70 0.70 0.80 1.60 0.70 0.70 0.00%
DPS 0.00 0.46 0.46 0.46 0.46 0.00 0.00 -
NAPS 0.123 0.116 0.118 11.50 21.20 0.195 0.00 -
Adjusted Per Share Value based on latest NOSH - 587,749
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 0.18 0.18 0.17 0.17 0.16 0.16 0.16 8.16%
EPS 0.06 0.05 0.06 0.06 0.05 0.05 0.05 12.91%
DPS 0.00 0.04 0.04 0.04 0.02 0.00 0.00 -
NAPS 0.0103 0.009 0.0093 0.8859 0.7226 0.0066 0.00 -
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 0.44 0.44 0.44 0.45 0.14 0.15 0.16 -
P/RPS 20.71 18.82 20.03 19.97 2.97 3.19 2.91 269.54%
P/EPS 62.86 62.86 62.86 56.25 8.75 9.38 8.42 281.51%
EY 1.59 1.59 1.59 1.78 11.43 10.67 11.88 -73.80%
DY 0.00 1.05 1.05 1.02 3.29 0.00 0.00 -
P/NAPS 3.58 3.79 3.73 0.04 0.01 0.77 0.00 -
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 25/11/09 27/08/09 28/05/09 26/02/09 26/11/08 28/08/08 23/05/08 -
Price 0.44 0.44 0.43 0.38 0.13 0.86 0.95 -
P/RPS 20.71 18.82 19.57 16.86 2.76 18.29 17.28 12.81%
P/EPS 62.86 62.86 61.43 47.50 8.13 53.75 50.00 16.46%
EY 1.59 1.59 1.63 2.11 12.31 1.86 2.00 -14.17%
DY 0.00 1.05 1.07 1.21 3.54 0.00 0.00 -
P/NAPS 3.58 3.79 3.64 0.03 0.01 4.41 0.00 -

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment